[CARIMIN] YoY TTM Result on 30-Jun-2022 [#4]

Stock
[CARIMIN] CARIMIN PETROLEUM BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 26.52%
YoY- -48.57%
Quarter Report
Latest QR
Upcoming QR
CARIMIN's Result
CARIMIN's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 309,431 254,736 227,749 165,208 373,776 443,005 136,790 14.55%
PBT 49,429 27,425 11,274 19,238 17,596 31,093 -24,358 -
Tax -3,152 -4,358 -4,007 -6,086 -6,808 -2,520 -763 26.64%
NP 46,277 23,067 7,267 13,152 10,788 28,573 -25,121 -
-
NP to SH 46,241 23,105 6,783 13,189 12,177 28,817 -25,087 -
-
Tax Rate 6.38% 15.89% 35.54% 31.64% 38.69% 8.10% - -
Total Cost 263,154 231,669 220,482 152,056 362,988 414,432 161,911 8.42%
-
Net Worth 229,177 193,978 170,193 175,595 162,638 158,218 133,731 9.38%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,185 4,677 - 2,338 2,806 3,742 - -
Div Payout % 17.70% 20.24% - 17.73% 23.05% 12.99% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 229,177 193,978 170,193 175,595 162,638 158,218 133,731 9.38%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.96% 9.06% 3.19% 7.96% 2.89% 6.45% -18.36% -
ROE 20.18% 11.91% 3.99% 7.51% 7.49% 18.21% -18.76% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 132.30 108.92 97.38 70.64 159.82 189.42 58.49 14.55%
EPS 19.77 9.88 2.90 5.64 5.21 12.32 -10.73 -
DPS 3.50 2.00 0.00 1.00 1.20 1.60 0.00 -
NAPS 0.9799 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 9.38%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 132.30 108.92 97.38 70.64 159.82 189.42 58.49 14.55%
EPS 19.77 9.88 2.90 5.64 5.21 12.32 -10.73 -
DPS 3.50 2.00 0.00 1.00 1.20 1.60 0.00 -
NAPS 0.9799 0.8294 0.7277 0.7508 0.6954 0.6765 0.5718 9.38%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.925 0.73 0.56 0.64 0.65 0.885 0.27 -
P/RPS 0.70 0.67 0.58 0.91 0.41 0.47 0.46 7.24%
P/EPS 4.68 7.39 19.31 11.35 12.48 7.18 -2.52 -
EY 21.37 13.53 5.18 8.81 8.01 13.92 -39.73 -
DY 3.78 2.74 0.00 1.56 1.85 1.81 0.00 -
P/NAPS 0.94 0.88 0.77 0.85 0.93 1.31 0.47 12.23%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 18/08/23 24/08/22 13/09/21 28/08/20 04/09/19 21/08/18 -
Price 0.885 0.87 0.605 0.54 0.635 0.93 0.275 -
P/RPS 0.67 0.80 0.62 0.76 0.40 0.49 0.47 6.08%
P/EPS 4.48 8.81 20.86 9.58 12.20 7.55 -2.56 -
EY 22.34 11.36 4.79 10.44 8.20 13.25 -39.01 -
DY 3.95 2.30 0.00 1.85 1.89 1.72 0.00 -
P/NAPS 0.90 1.05 0.83 0.72 0.91 1.37 0.48 11.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment